BNBCalc.com Investment Analysis Report of 9007 S 10th Dr, Phoenix, AZ 85041, USA

4 bed • 3 bath • 10 guests • $617,500

BNB

Calc

Return Metrics

31.64% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

31.64%

Cap Rate

12.07%

Return on Investment

60.84%

Annual Revenue

$101,457

AirDNA projects $323/night at 55% occupancy ($64,885).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,239

Annual Expenses

$26,869

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,545

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$845

Management & Platform Fees

$254

Platform Fee (i.e. Airbnb)

$254

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$27,968

Deductible property tax

$6,793

Est. Depreciation Value

$291,278

Profit on this property

$74,588

Your total deduction

$251,450

So, your new taxable income is your previous income minus your total deduction ($150,000 - $251,450)

-$101,450

Your old tax bill

$45,000

Your new tax bill

-$30,435

Estimated tax savings

$75,435

property-location

9007 S 10th Dr Phoenix, Arizona, 85041-8356

4 bed • 3 bath • 10 guests

Est. $2,962/mo

Agent

Inquire about this property

Contact Agent

$101,457

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

31.64%

Cap Rate

12.07%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$27,968

Deductible property tax

$6,793

Your total deduction

$52,986

Your adjusted annual income

$150,000 - $52,986 = $97,014

Taxes on $97,014 (30%)

$29,104

Your old tax bill

$45,000

Your new tax bill

$29,104

Estimated tax savings

$15,896

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com